当前位置:首页 - 行情中心 - 智莱科技(300771) - 财务分析 - 现金流量表

智莱科技

(300771)

  

流通市值:18.95亿  总市值:24.05亿
流通股本:1.89亿   总股本:2.40亿

现金流量表

报告期2026-09-302026-06-302026-03-312025-12-31
公司类型通用通用通用通用
一、经营活动产生的现金流量:
  销售商品、提供劳务收到的现金490,989,301.13299,397,174.26161,326,297.2550,610,134.04
  收到的税费返还12,729,500.211,373,633.359,843,663.2526,378,994.68
  收到其他与经营活动有关的现金17,108,724.248,695,040.495,479,521.7925,413,049.05
  经营活动现金流入小计520,827,525.57319,465,848.1176,649,482.24602,402,177.77
  购买商品、接受劳务支付的现金242,104,084.79205,723,505.6577,113,869.1254,511,616.5
  支付给职工以及为职工支付的现金128,173,480.2991,754,925.5153,596,645.31171,247,295.27
  支付的各项税费26,537,644.4516,467,253.465,849,510.0745,924,910.74
  支付其他与经营活动有关的现金57,309,765.3536,202,452.6215,259,818.8632,071,326.51
  经营活动现金流出小计454,124,974.88350,148,137.24151,819,843.34503,755,149.02
  经营活动产生的现金流量净额66,702,550.69-30,682,289.1424,829,638.998,647,028.75
二、投资活动产生的现金流量:
  收回投资收到的现金797,121,653.55581,392,501.41331,915,490.372,133,603,421
  取得投资收益收到的现金27,260,646.222,668,712.5515,982,377.3940,292,280.43
  处置固定资产、无形资产和其他长期资产收回的现金净额524,253.66375,933.8649,914.06350,483.43
  收到的其他与投资活动有关的现金---98,265.6
  投资活动现金流入小计824,906,553.41604,437,147.82347,947,781.822,174,344,450.46
  购建固定资产、无形资产和其他长期资产支付的现金3,808,770.362,422,676.641,390,122.884,332,843.04
  投资支付的现金1,302,154,879.071,069,147,123.29612,681,281.452,158,482,326.13
  支付其他与投资活动有关的现金-105,9526,380,668-
  投资活动现金流出小计1,305,963,649.431,071,675,751.93620,452,072.332,162,815,169.17
  投资活动产生的现金流量净额-481,057,096.02-467,238,604.11-272,504,290.5111,529,281.29
三、筹资活动产生的现金流量:
  吸收投资收到的现金34,697,28034,772,48035,184,880-
  取得借款收到的现金48,000,00038,000,00028,000,00090,100,000
  收到其他与筹资活动有关的现金86,000,00064,000,00045,000,00095,000,000
  筹资活动现金流入小计168,697,280136,772,480108,184,880185,100,000
  偿还债务支付的现金80,000,00080,000,00050,000,000101,000,000
  分配股利、利润或偿付利息支付的现金47,887,990.7946,985,058.41360,235.337,635,534.45
  其中:子公司支付给少数股东的股利、利润---0
  支付其他与筹资活动有关的现金97,846,643.51,946,850.931,102,857.5459,636,309.29
  筹资活动现金流出小计225,734,634.29128,931,909.3451,463,092.84198,271,843.74
  筹资活动产生的现金流量净额-57,037,354.297,840,570.6656,721,787.16-13,171,843.74
四、汇率变动对现金及现金等价物的影响-9,680,534.56-7,704,128.32-8,639,370.26-10,255,311.01
五、现金及现金等价物净增加额-481,072,434.18-497,784,450.91-199,592,234.7186,749,155.29
  加:期初现金及现金等价物余额574,927,832.55574,927,832.55574,927,832.55488,178,677.26
  期末现金及现金等价物余额93,855,398.3777,143,381.64375,335,597.84574,927,832.55
补充资料:
  净利润-56,593,523.97-82,088,161
  资产减值准备--2,983,426.86-26,517,706.29
  固定资产和投资性房地产折旧-11,544,331.55-25,235,887.78
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧-11,544,331.55-25,235,887.78
  无形资产摊销-1,132,086.24-2,263,750.07
  长期待摊费用摊销-119,333.44-443,030.68
  处置固定资产、无形资产和其他长期资产的损失--265,219.21--224,029.14
  固定资产报废损失-203.7-516,385.56
  公允价值变动损失--35,227,742.08--26,288,853.34
  财务费用-6,952,422.97-13,278,630.05
  投资损失--9,472,021.13--17,536,414.31
  递延所得税-4,356,884.53-4,943,602.12
  其中:递延所得税资产减少-664,633.03-5,895,943.8
    递延所得税负债增加-3,692,251.5--952,341.68
  存货的减少-11,631,481.9--10,818,515.72
  经营性应收项目的减少--35,492,545.99--16,348,810.81
  经营性应付项目的增加--44,157,608.38-11,471,456.78
  其他----5,788,599.47
  现金的期末余额-77,143,381.64-574,927,832.55
  减:现金的期初余额-574,927,832.55-488,178,677.26
  现金及现金等价物的净增加额--497,784,450.91-86,749,155.29
公告日期2026-10-272026-08-262026-04-292026-04-10
审计意见(境内)标准无保留意见
TOP↑